{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金预算支出表"],"not_rendered":{"external_links":1,"defined_names":11},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":105,"n_cols":33,"rows_kept":105,"flags":["formulas_cached_only"]}
["收支预算总表"]
["部门：大余县纪委监委",null,null,"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",788.77,"合计",788.77]
["    一般公共预算拨款收入",788.77,"一般公共服务支出",620.04]
["    专项收入",{"v":0,"d":"0.00"},"公共安全支出",{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"教育支出",{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"科学技术支出",{"v":0,"d":"0.00"}]
["二、事业收入",{"v":0,"d":"0.00"},"文化体育与传媒支出",{"v":0,"d":"0.00"}]
["三、事业单位经营收入",{"v":0,"d":"0.00"},"社会保障和就业支出",89.16]
["四、其他收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",32.05]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},"节能环保支出",{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":0,"d":"0.00"},"城乡社区支出",{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"农林水支出",{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"交通运输支出",{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"商业服务业等支出",{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"金融支出",{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"住房保障支出",47.52]
[null,{"v":0,"d":"0.00"},"粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"其他支出",{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",788.77,"本年支出合计",788.77]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"}]
["八、上年结转（结余）",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["    财政拨款结转（结余）",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["    其他资金结转（结余）",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["收入总计",788.77,"支出总计",788.77]
{"$rows_empty":21}
[{"$nulls":20},"0"]
{"$rows_empty":52}
[{"$nulls":32},"0"]

{"sheet":"部门收入总表","index":1,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[3,2,4,2],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["部门：大余县纪委监委",{"$nulls":12},"单位：万元"]
["支出功能分类科目",null,"合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
["科目编码","科目名称",null,"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计"]
["201","一般公共服务支出",788.77,788.77,788.77]
["  11","  纪检监察事务",788.77,788.77,788.77]
["    01","    行政运行（纪检监察事务）",788.77,788.77,788.77]

{"sheet":"部门支出总表","index":2,"n_rows":23,"n_cols":8,"rows_kept":23,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["部门：大余县纪委监委",{"$nulls":6},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",788.77,710.24,78.53,null,null,{"v":0,"d":"0.00"}]
["201","一般公共服务支出",620.04,541.51,78.53]
["  11","  纪检监察事务",620.04,541.51,78.53]
["    2011101","    行政运行（纪检监察事务）",604.06,541.51,62.55]
["    2011102","    一般行政管理事务（纪检监察事务）",15.98,null,15.98]
["208","社会保障和就业支出",89.16,89.16,{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",87.63,87.63]
["    2080505","    机关事业单位基本养老保险缴费支出",63.53,63.53]
["    2080506","    机关事业单位职业年金缴费支出",{"v":24.1,"d":"24.10"},{"v":24.1,"d":"24.10"}]
["  08","  抚恤",1.53,1.53,{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",1.53,1.53,{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",32.05,32.05]
["  12","  财政对基本医疗保险基金的补助",32.05,32.05,{"v":0,"d":"0.00"}]
["    2101201","    财政对职工基本医疗保险基金的补助",32.05,32.05,{"v":0,"d":"0.00"}]
["221","住房保障支出",47.52,47.52,{"v":0,"d":"0.00"}]
["  02","  住房改革支出",47.52,47.52,{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",47.52,47.52,{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":3,"n_rows":29,"n_cols":6,"rows_kept":29,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["部门：大余县纪委监委",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",788.77,"一、本年支出",788.77,788.77,{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",788.77,"一般公共服务支出",620.04,620.04,{"v":0,"d":"0.00"}]
["    专项收入",null,"公共安全支出",null,null,{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"教育支出",null,null,{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"科学技术支出",null,null,{"v":0,"d":"0.00"}]
[null,null,"文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"社会保障和就业支出",89.16,89.16,{"v":0,"d":"0.00"}]
[null,null,"医疗卫生与计划生育支出",32.05,32.05,{"v":0,"d":"0.00"}]
[null,null,"节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",47.52,47.52,{"v":0,"d":"0.00"}]
[null,null,"粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收入总计",788.77,"支出总计",788.77,788.77,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":23,"n_cols":5,"rows_kept":23,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["部门：大余县纪委监委",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2019年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",788.77,710.24,78.53]
["201","一般公共服务支出",620.04,541.51,78.53]
["  11","  纪检监察事务",620.04,541.51,78.53]
["    2011101","    行政运行（纪检监察事务）",604.06,541.51,62.55]
["    2011102","    一般行政管理事务（纪检监察事务）",15.98,{"v":0,"d":"0.00"},15.98]
["208","社会保障和就业支出",89.16,89.16,{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",87.63,87.63,{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",63.53,63.53,{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":24.1,"d":"24.10"},{"v":24.1,"d":"24.10"},{"v":0,"d":"0.00"}]
["  08","  抚恤",1.53,1.53,{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",1.53,1.53,{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",32.05,32.05,{"v":0,"d":"0.00"}]
["  12","  财政对基本医疗保险基金的补助",32.05,32.05,{"v":0,"d":"0.00"}]
["    2101201","    财政对职工基本医疗保险基金的补助",32.05,32.05,{"v":0,"d":"0.00"}]
["221","住房保障支出",47.52,47.52,{"v":0,"d":"0.00"}]
["  02","  住房改革支出",47.52,47.52,{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",47.52,47.52,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":48,"n_cols":5,"rows_kept":48,"merged":[[47,0,47,4]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出表"]
["部门：大余县纪委监委",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2019年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",710.24,522.42,187.82]
["301"]
["  30130101","基本工资",220.45,220.45]
["  3013010201","统一津贴补贴",85.74,85.74]
["  3013010202","岗位津贴",13.46,13.46]
["  3013010301","年终一次性奖金",15.04,15.04]
["  3013010401","行政事业单位基本养老保险缴费",63.53,63.53]
["  3013010402","机关事业单位职业年金缴费支出",{"v":24.1,"d":"24.10"},{"v":24.1,"d":"24.10"}]
["  3013010403","医疗保险",32.05,32.05]
["  3013011204","工伤保险",0.88,0.88,{"v":0,"d":"0.00"}]
["  3013011299","其他保险",1.27,1.27,{"v":0,"d":"0.00"}]
["  30130106","伙食补助费",{"v":2.2,"d":"2.20"},{"v":2.2,"d":"2.20"}]
["  3013019903","聘用人员工资",12.69,12.69]
["  3013019999","其他工资福利",1.51,1.51]
["302"]
["  30130201","办公费",18.31,null,18.31]
["  30130202","印刷费",{"v":10.4,"d":"10.40"},null,{"v":10.4,"d":"10.40"}]
["  30130207","邮电费",4.59,null,4.59]
["  30130208","取暖费",3.76,null,3.76]
["  30130211","差旅费",{"v":22.5,"d":"22.50"},null,{"v":22.5,"d":"22.50"}]
["  30130213","维修（护）费",10.21,null,10.21]
["  30130215","会议费",5.88,null,5.88]
["  30130216","培训费",13.14,null,13.14]
["  30130217","公务接待费",{"v":15.9,"d":"15.90"},null,{"v":15.9,"d":"15.90"}]
["  30130228","工会经费",12.42,null,12.42]
["  30130229","福利费",0.77,null,0.77]
["  30130230","公务交通补贴",32.88,null,32.88]
["  30130231","公务用车运行维护费",15.06,null,15.06]
["  30130290","业务费",{"v":13.7,"d":"13.70"},null,{"v":13.7,"d":"13.70"}]
["  3013029999","其他商品和服务",{"v":8.3,"d":"8.30"},null,{"v":8.3,"d":"8.30"}]
["303"]
["  3013030101","离休费"]
["  3013030102","离休人员生活补贴"]
["  3013030103","离休人员护理费"]
["  3013030104","离休人员交通费"]
["  3013030199","离休人员其他补贴"]
["  3013030203","退休人员交通费"]
["  3013030204","退休人员住宅电话补助费"]
["  3013030501","遗属补助",1.53,1.53]
["  30130311","住房公积金",47.52,47.52]
["  30130320","独生子女费",0.17,0.17]
["  3013039902","  副县级以上电话费补助",0.28,0.28,{"v":0,"d":"0.00"}]
["备注：301、303科目为人员经费支出，302科目为公用经费支出"]

{"sheet":"三公表","index":6,"n_rows":6,"n_cols":7,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["一般公共预算“三公”经费支出表"]
["部门：大余县纪委监委",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
[226001,"大余县纪委监委",30.96,{"v":0,"d":"0.00"},{"v":15.9,"d":"15.90"},15.06,{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算支出表","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["部门：大余县纪委监委",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2019年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]